Employees: NN (None)Legal category: SCA (commandite par actions)Size: ETICreation date: 2006-06-21 (19 years)Status: ActiveBusiness sector: Production d'électricitéLocation: PARIS (75008), Paris
PARC EOLIEN D'AUTREMENCOURT : revenue, balance sheet and financial ratios
PARC EOLIEN D'AUTREMENCOURT is a French company
founded 19 years ago,
specialized in the sector Production d'électricité.
Based in PARIS (75008),
this company of category ETI
shows in 2023 a revenue of 2.4 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - PARC EOLIEN D'AUTREMENCOURT (SIREN 490756129)
Indicator
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
2 415 526 €
1 871 759 €
1 817 542 €
2 310 922 €
2 136 846 €
1 998 640 €
1 849 303 €
1 985 599 €
Net income
378 016 €
336 840 €
423 657 €
819 980 €
673 985 €
486 109 €
337 267 €
114 414 €
EBITDA
1 534 702 €
1 131 943 €
1 123 569 €
1 497 306 €
1 424 163 €
1 293 572 €
1 135 126 €
1 266 986 €
Net margin
15.6%
18.0%
23.3%
35.5%
31.5%
24.3%
18.2%
5.8%
Revenue and income statement
In 2023, PARC EOLIEN D'AUTREMENCOURT achieves revenue of 2.4 M€. Revenue is growing positively over 8 years (CAGR: +2.8%). Vs 2022, growth of +29% (1.9 M€ -> 2.4 M€). After deducting consumption (0 €), gross margin stands at 2.4 M€, i.e. a rate of 100%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 1.5 M€, representing 63.5% of revenue. Positive scissor effect: EBITDA margin improves by +3.1 pts, sign of improved operational efficiency. This high EBITDA margin provides strong self-financing capacity and resilience to uncertainties. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 378 k€, i.e. 15.6% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2023)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 415 526 €
Gross margin (2023)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
2 415 526 €
EBITDA (2023)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
1 534 702 €
EBIT (2023)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
26 007 €
Net income (2023)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
378 016 €
EBITDA margin (2023)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
63.5%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at -15%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -471%. Low autonomy: the company heavily depends on external financing (banks, suppliers). Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 2.1 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 34.9% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. This high level provides strong self-financing capacity.
Debt ratio (2023)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-14.654%
Financial autonomy (2023)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
-471.34%
Cash flow / Revenue (2023)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
34.863%
Repayment capacity (2023)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
2.075
Asset age ratio (2023)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Debt ratio
-107.065
-88.223
-72.775
-59.81
-48.259
-36.075
-24.802
-14.654
Financial autonomy
-65.384
-80.122
-99.153
-112.417
-143.558
-206.95
-320.854
-471.34
Repayment capacity
13.798
10.444
7.221
5.218
3.91
4.329
3.524
2.075
Cash flow / Revenue
31.532%
40.089%
47.075%
52.061%
53.034%
48.375%
42.335%
34.863%
Sector positioning
Debt ratio
-14.652023
2021
2022
2023
Q1: -242.24
Med: 0.0
Q3: 190.04
Good
In 2023, the debt ratio of PARC EOLIEN D'AUTREMENCOURT (-14.65) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
-471.34%2023
2021
2022
2023
Q1: -6.3%
Med: 6.35%
Q3: 49.74%
Average
In 2023, the financial autonomy of PARC EOLIEN D'AUTREMENCOURT (-471.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
2.08 years2023
2021
2022
2023
Q1: -3.51 years
Med: 0.0 years
Q3: 6.0 years
Average-7 pts over 3 years
In 2023, the repayment capacity of PARC EOLIEN D'AUTREMENCOURT (2.08) ranks above the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A reduction effort could improve financial strength.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 13.45. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 46.4x. Operating income very largely covers interest expenses: high safety margin.
Liquidity ratio (2023)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
13.45
Interest coverage (2023)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Liquidity ratio
8.7
9.448
9.122
14.68
13.375
10.755
9.901
13.45
Interest coverage
35.895
34.837
27.267
21.887
18.148
21.747
29.996
46.37
Sector positioning
Liquidity ratio
13.452023
2021
2022
2023
Q1: 87.04
Med: 274.98
Q3: 887.78
Watch+6 pts over 3 years
In 2023, the liquidity ratio of PARC EOLIEN D'AUTREMENCOURT (13.45) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
46.37x2023
2021
2022
2023
Q1: -3.13x
Med: 0.15x
Q3: 16.93x
Excellent
In 2023, the interest coverage of PARC EOLIEN D'AUTREMENCOURT (46.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 75 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 78 days. Favorable situation: supplier credit is longer than customer credit by 3 days. WCR is negative (-1827 days): operations structurally generate cash. Over 2016-2023, WCR increased by +36%, requiring additional financing.
Operating WCR (2023)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
-12 256 476 €
Customer credit (2023)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
75 j
Supplier credit (2023)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
78 j
Inventory turnover (2023)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR in days of revenue (2023)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
-1827 j
WCR and payment terms evolution PARC EOLIEN D'AUTREMENCOURT
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
Operating WCR
-19 168 040 €
-18 008 809 €
-17 006 468 €
-16 324 713 €
-14 953 653 €
-14 005 761 €
-12 989 652 €
-12 256 476 €
Inventory turnover (days)
0
0
0
0
0
0
0
0
Customer payment term (days)
22
63
56
52
43
29
45
75
Supplier payment term (days)
29
63
42
178
89
44
34
78
Positioning of PARC EOLIEN D'AUTREMENCOURT in its sector
Comparison with sector Production d'électricité
Valuation estimate
Based on 85 transactions of similar company sales
(all years),
the value of PARC EOLIEN D'AUTREMENCOURT is estimated at
2 575 794 €
(range 357 727€ - 10 314 092€).
With an EBITDA of 1 534 702€, the sector multiple of 2.4x is applied.
The price/revenue ratio is 0.69x
(in line with sector norms).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2023
85 tx
357k€2575k€10314k€
2 575 794 €Range: 357 727€ - 10 314 092€
NAF 5 all-time
Valuation detail by method
Ajustez les pondérations selon votre analyse
EBITDA Multiple50%
1 534 702 €×2.4x
Estimation3 713 473 €
407 490€ - 13 933 624€
Revenue Multiple30%
2 415 526 €×0.69x
Estimation1 671 159 €
329 004€ - 8 480 520€
Net Income Multiple20%
378 016 €×2.9x
Estimation1 088 549 €
276 408€ - 4 015 621€
How is this estimate calculated?
This estimate is based on the analysis of 85 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Production d'électricité)
Compare PARC EOLIEN D'AUTREMENCOURT with other companies in the same sector:
Frequently asked questions about PARC EOLIEN D'AUTREMENCOURT
What is the revenue of PARC EOLIEN D'AUTREMENCOURT ?
The revenue of PARC EOLIEN D'AUTREMENCOURT in 2023 is 2.4 M€.
Is PARC EOLIEN D'AUTREMENCOURT profitable?
Yes, PARC EOLIEN D'AUTREMENCOURT generated a net profit of 378 k€ in 2023.
Where is the headquarters of PARC EOLIEN D'AUTREMENCOURT ?
The headquarters of PARC EOLIEN D'AUTREMENCOURT is located in PARIS (75008), in the department Paris.
Where to find the tax return of PARC EOLIEN D'AUTREMENCOURT ?
The tax return of PARC EOLIEN D'AUTREMENCOURT is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does PARC EOLIEN D'AUTREMENCOURT operate?
PARC EOLIEN D'AUTREMENCOURT operates in the sector Production d'électricité (NAF code 35.11Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart